Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Cigarettes/Tobacco

Rating :
53/99

BSE: 526723 | NSE: Not Listed

49.00
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  47.15
  •  50.40
  •  47.00
  •  48.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  83
  •  4.53
  •  54.00
  •  16.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 52.67
  • 7.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58.51
  • N/A
  • 1.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.50%
  • 0.00%
  • 24.58%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.00%
  • 7.80%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.69
  • 3.03
  • -3.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -24.85
  • -26.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.22
  • 20.72
  • 6.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.56
  • 12.39
  • 7.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 1.02
  • 0.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.00
  • 6.79
  • 5.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
8.13
5.71
42.38%
4.45
4.25
4.71%
7.01
5.89
19.02%
5.23
5.20
0.58%
Expenses
5.01
5.24
-4.39%
2.65
4.84
-45.25%
6.86
6.25
9.76%
3.91
3.58
9.22%
EBITDA
3.11
0.47
561.70%
1.81
-0.60
-
0.15
-0.36
-
1.32
1.62
-18.52%
EBIDTM
38.33%
8.30%
40.56%
-14.04%
2.17%
-6.18%
25.26%
31.15%
Other Income
1.41
1.36
3.68%
0.65
1.39
-53.24%
1.51
5.20
-70.96%
1.34
2.29
-41.48%
Interest
0.25
0.36
-30.56%
0.49
0.37
32.43%
0.35
0.44
-20.45%
0.22
0.46
-52.17%
Depreciation
0.48
0.48
0.00%
0.17
0.47
-63.83%
0.48
0.46
4.35%
0.48
0.48
0.00%
PBT
3.78
0.99
281.82%
1.79
-0.04
-
0.83
3.92
-78.83%
1.96
2.98
-34.23%
Tax
0.00
0.00
0
0.00
0.00
0
1.19
2.49
-52.21%
0.00
0.00
0
PAT
3.78
0.99
281.82%
1.79
-0.04
-
-0.36
1.44
-
1.96
2.98
-34.23%
PATM
46.57%
17.33%
40.25%
-0.97%
-5.15%
24.44%
37.48%
57.30%
EPS
3.52
0.92
282.61%
1.67
-0.04
-
-0.34
1.34
-
1.82
2.77
-34.30%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Net Sales
24.82
21.27
21.73
23.83
23.02
18.32
25.11
23.23
32.51
43.38
24.54
Net Sales Growth
17.91%
-2.12%
-8.81%
3.52%
25.66%
-27.04%
8.09%
-28.55%
-25.06%
76.77%
 
Cost Of Goods Sold
5.29
5.20
6.64
7.94
7.34
3.26
10.85
8.20
23.65
25.16
12.16
Gross Profit
19.53
16.07
15.10
15.89
15.68
15.06
14.25
15.03
8.86
18.22
12.38
GP Margin
78.70%
75.55%
69.49%
66.68%
68.11%
82.21%
56.75%
64.70%
27.25%
42.00%
50.45%
Total Expenditure
18.43
19.99
16.89
17.75
16.56
12.98
22.56
20.33
32.16
33.35
18.39
Power & Fuel Cost
-
0.64
0.51
0.90
0.92
0.83
1.26
0.79
0.31
0.33
0.46
% Of Sales
-
3.01%
2.35%
3.78%
4.00%
4.53%
5.02%
3.40%
0.95%
0.76%
1.87%
Employee Cost
-
3.71
4.06
4.44
4.15
4.40
3.79
3.92
3.32
3.50
2.93
% Of Sales
-
17.44%
18.68%
18.63%
18.03%
24.02%
15.09%
16.87%
10.21%
8.07%
11.94%
Manufacturing Exp.
-
3.74
1.76
1.55
0.89
1.18
1.34
3.92
0.37
0.55
1.05
% Of Sales
-
17.58%
8.10%
6.50%
3.87%
6.44%
5.34%
16.87%
1.14%
1.27%
4.28%
General & Admin Exp.
-
0.75
0.82
1.25
1.37
0.72
1.28
0.47
1.17
0.86
0.93
% Of Sales
-
3.53%
3.77%
5.25%
5.95%
3.93%
5.10%
2.02%
3.60%
1.98%
3.79%
Selling & Distn. Exp.
-
5.46
2.72
1.23
1.54
2.26
3.59
2.69
2.58
2.67
0.55
% Of Sales
-
25.67%
12.52%
5.16%
6.69%
12.34%
14.30%
11.58%
7.94%
6.15%
2.24%
Miscellaneous Exp.
-
0.49
0.40
0.44
0.35
0.33
0.45
0.34
0.77
0.27
0.55
% Of Sales
-
2.30%
1.84%
1.85%
1.52%
1.80%
1.79%
1.46%
2.37%
0.62%
1.22%
EBITDA
6.39
1.28
4.84
6.08
6.46
5.34
2.55
2.90
0.35
10.03
6.15
EBITDA Margin
25.75%
6.02%
22.27%
25.51%
28.06%
29.15%
10.16%
12.48%
1.08%
23.12%
25.06%
Other Income
4.91
5.66
9.94
4.63
3.79
3.29
1.91
1.23
6.87
5.66
3.73
Interest
1.31
1.30
1.79
2.25
3.32
4.28
0.92
1.05
3.42
1.64
0.08
Depreciation
1.61
1.92
1.89
1.89
1.85
1.81
1.11
1.25
1.70
1.17
0.99
PBT
8.36
3.73
11.10
6.57
5.08
2.54
2.43
1.83
2.11
12.88
8.83
Tax
1.19
1.19
2.49
0.99
1.26
0.82
0.10
0.58
0.35
0.54
1.24
Tax Rate
14.23%
21.29%
22.43%
21.15%
24.80%
32.28%
4.12%
31.69%
16.59%
4.21%
13.25%
PAT
7.17
4.41
8.62
3.68
3.82
1.72
2.33
1.25
1.86
10.86
8.11
PAT before Minority Interest
7.17
4.41
8.62
3.68
3.82
1.72
2.33
1.25
1.76
12.29
8.11
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
-1.43
0.00
PAT Margin
28.89%
20.73%
39.67%
15.44%
16.59%
9.39%
9.28%
5.38%
5.72%
25.03%
33.05%
PAT Growth
33.52%
-48.84%
134.24%
-3.66%
122.09%
-26.18%
86.40%
-32.80%
-82.87%
33.91%
 
EPS
6.70
4.12
8.06
3.44
3.57
1.61
2.18
1.17
1.74
10.15
7.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Shareholder's Funds
56.83
53.95
45.82
41.89
34.66
32.94
30.61
80.79
78.00
62.29
Share Capital
10.75
10.75
10.75
10.75
10.75
10.75
10.75
10.75
10.75
10.75
Total Reserves
46.08
43.20
35.07
31.14
23.91
22.19
19.86
70.04
65.98
50.26
Non-Current Liabilities
6.89
11.62
16.50
20.39
12.45
3.64
2.62
68.06
43.41
17.76
Secured Loans
2.51
7.52
0.07
16.07
8.16
0.00
0.00
54.60
31.67
2.06
Unsecured Loans
2.00
2.00
14.22
2.00
2.00
2.00
2.00
13.79
11.99
15.83
Long Term Provisions
3.31
3.07
3.15
3.28
3.06
2.29
0.71
0.00
0.00
0.00
Current Liabilities
23.28
16.51
20.11
20.54
32.04
44.38
21.17
121.26
60.93
40.88
Trade Payables
2.98
0.78
2.00
3.37
1.99
2.08
2.25
7.23
5.46
5.70
Other Current Liabilities
13.62
11.90
12.36
12.34
10.36
13.41
13.24
110.56
50.44
29.36
Short Term Borrowings
2.50
2.38
3.06
2.62
18.01
27.89
2.60
0.00
0.00
0.00
Short Term Provisions
4.18
1.45
2.68
2.20
1.67
0.99
3.07
3.48
5.03
5.82
Total Liabilities
87.00
82.08
82.43
82.82
79.15
80.96
54.40
274.94
189.87
123.48
Net Block
29.75
31.08
33.88
35.48
34.50
29.83
21.98
30.66
25.61
19.15
Gross Block
49.31
48.73
49.91
49.66
46.87
40.40
35.34
40.95
34.51
27.07
Accumulated Depreciation
19.57
17.66
16.03
14.18
12.36
10.57
13.36
10.29
8.89
7.92
Non Current Assets
36.75
37.18
40.66
46.36
43.27
41.97
36.41
36.20
33.65
24.91
Capital Work in Progress
1.64
1.21
1.15
1.15
2.98
6.35
8.63
5.27
7.53
5.72
Non Current Investment
2.38
3.75
4.49
4.53
0.60
0.60
0.60
0.27
0.50
0.04
Long Term Loans & Adv.
2.99
1.14
1.14
1.14
1.14
1.14
1.14
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
4.05
4.05
4.05
4.05
0.00
0.00
0.00
Current Assets
50.24
44.90
41.77
36.46
35.88
38.98
17.99
238.76
156.22
98.57
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.00
Inventories
3.16
2.38
2.63
3.70
4.55
3.84
3.75
128.81
89.35
49.20
Sundry Debtors
3.72
2.95
3.90
1.67
1.35
3.67
5.16
9.89
10.17
6.78
Cash & Bank
1.17
0.74
1.76
0.89
0.63
1.32
0.58
6.40
2.94
3.19
Other Current Assets
42.20
1.00
0.41
0.55
29.35
30.15
8.50
93.66
53.57
39.40
Short Term Loans & Adv.
41.58
37.82
33.07
29.64
29.29
30.15
8.31
93.62
53.54
39.37
Net Current Assets
26.96
28.39
21.66
15.92
3.84
-5.40
-3.18
117.49
95.29
57.69
Total Assets
86.99
82.08
82.43
82.82
79.15
80.95
54.40
274.96
189.87
123.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
1.30
-4.43
2.49
6.05
3.98
-15.24
0.00
-16.16
-33.22
-25.62
PBT
5.60
11.10
4.67
5.08
2.54
2.43
0.00
2.11
12.83
9.36
Adjustment
-1.59
-5.72
0.31
1.86
4.09
1.26
0.00
3.93
2.12
-0.98
Changes in Working Capital
-0.45
-8.78
-1.90
-0.10
-2.35
-18.08
0.00
-20.91
-46.75
-31.97
Cash after chg. in Working capital
3.56
-3.40
3.08
6.84
4.28
-14.40
0.00
-14.87
-31.80
-23.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.26
-1.03
-0.59
-0.79
-0.30
-0.85
0.00
-1.28
-1.47
-1.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
5.26
10.55
3.82
2.49
-0.13
-5.10
0.00
-1.32
9.10
-12.27
Net Fixed Assets
-0.42
1.16
-0.12
-0.22
-0.26
26.57
-6.33
-2.72
-11.65
Net Investments
1.37
0.74
0.04
-3.93
0.00
-0.04
12.99
2.03
-6.47
Others
4.31
8.65
3.90
6.64
0.13
-31.63
-6.66
-0.63
27.22
Cash from Financing Activity
-6.16
-7.16
-5.49
-8.30
-4.51
21.18
0.00
20.93
23.87
38.08
Net Cash Inflow / Outflow
0.40
-1.04
0.82
0.24
-0.66
0.84
0.00
3.46
-0.26
0.20
Opening Cash & Equivalents
0.30
1.34
0.52
0.28
0.94
0.10
0.00
2.94
3.19
2.99
Closing Cash & Equivalent
0.70
0.30
1.34
0.52
0.28
0.94
0.00
6.40
2.94
3.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
52.86
50.18
42.62
38.97
32.24
30.64
28.48
75.15
71.37
56.75
ROA
5.22%
10.48%
4.46%
4.72%
2.15%
3.44%
0.76%
0.76%
7.84%
6.57%
ROE
7.97%
17.28%
8.40%
9.98%
5.10%
7.32%
2.24%
2.23%
17.84%
13.30%
ROCE
10.63%
19.99%
10.71%
12.89%
10.74%
6.84%
3.12%
4.08%
14.34%
11.77%
Fixed Asset Turnover
0.45
0.45
0.52
0.65
0.64
0.85
0.76
1.06
1.68
1.28
Receivable days
54.81
56.51
39.60
17.61
32.76
50.17
94.35
91.53
59.91
71.17
Inventory Days
45.54
41.29
44.92
48.12
54.77
43.14
831.21
995.58
489.87
516.55
Payable days
32.73
29.37
57.99
62.21
49.39
36.02
90.30
63.58
58.45
102.96
Cash Conversion Cycle
67.62
68.43
26.53
3.52
38.14
57.29
835.26
1023.53
491.33
484.76
Total Debt/Equity
0.12
0.22
0.38
0.58
0.85
0.91
0.15
0.85
0.57
0.29
Interest Cover
5.32
7.20
3.07
2.53
1.59
3.64
2.75
1.62
8.80
123.62

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.